| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 8 984.00 | 8 984.00 | | 8 984.00 |
AP Buildings | 466 907.00 | 451 782.00 | 15 126.00 | 466 907.00 |
AR Technical installations, industrial equipment and tools | 758 972.00 | 696 485.00 | 62 487.00 | 758 972.00 |
AT Other tangible assets | 152 178.00 | 120 083.00 | 32 095.00 | 152 178.00 |
BD Other fixed assets | 562.00 | | 562.00 | 562.00 |
BH Other financial assets | 1 716.00 | | 1 716.00 | 1 716.00 |
BJ TOTAL (I) | 1 389 318.00 | 1 277 333.00 | 111 984.00 | 1 389 318.00 |
BL Raw materials, supplies | 116 262.00 | | 116 262.00 | 116 262.00 |
BN Goods in progress | 91 990.00 | | 91 990.00 | 91 990.00 |
BR Intermediate and finished products | 142 139.00 | | 142 139.00 | 142 139.00 |
BX Customers and related accounts | 33 649.00 | 12 446.00 | 21 203.00 | 33 649.00 |
BZ Other receivables | 24 868.00 | | 24 868.00 | 24 868.00 |
CF Cash and cash equivalents | 29 968.00 | | 29 968.00 | 29 968.00 |
CH Prepaid expenses | 25 093.00 | | 25 093.00 | 25 093.00 |
CJ TOTAL (II) | 463 968.00 | 12 446.00 | 451 522.00 | 463 968.00 |
CO Grand total (0 to V) | 1 853 286.00 | 1 289 779.00 | 563 507.00 | 1 853 286.00 |
CP Shares due in less than one year | 1 716.00 | | | 1 716.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 3 130.00 | 3 130.00 | | 3 130.00 |
DH Retained earnings | 22 471.00 | 48 998.00 | | 22 471.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 477.00 | -26 526.00 | | 15 477.00 |
DL TOTAL (I) | 206 079.00 | 190 602.00 | | 206 079.00 |
DU Loans and Debts from Credit Institutions (3) | 93 187.00 | 129 804.00 | | 93 187.00 |
DV Miscellaneous Loans and Financial Debts (4) | 552.00 | 552.00 | | 552.00 |
DX Trade payables and related accounts | 212 353.00 | 206 351.00 | | 212 353.00 |
DY Tax and social security liabilities | 51 336.00 | 74 759.00 | | 51 336.00 |
EC TOTAL (IV) | 357 428.00 | 411 466.00 | | 357 428.00 |
EE Grand total (I to V) | 563 507.00 | 602 068.00 | | 563 507.00 |
EG Accrued income and payables due within one year | 327 316.00 | 364 192.00 | | 327 316.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 45 930.00 | 65 795.00 | | 45 930.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 389 318.00 | | | 1 389 318.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 277.00 | |
I4 DECREASES Grand Total | | | 1 389 318.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IO DECREASES Total including other intangible assets | | | 8 984.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 378 057.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 984.00 | | | 8 984.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 378 057.00 | | | 1 378 057.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 277.00 | | | 2 277.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 243 211.00 | 34 122.00 | | 1 243 211.00 |
PE DEPRECIATION Total including other intangible assets | 8 984.00 | | | 8 984.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 234 228.00 | 34 122.00 | | 1 234 228.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 212 353.00 | 212 353.00 | | 212 353.00 |
8C Staff and Related Accounts | 12 792.00 | 12 792.00 | | 12 792.00 |
8D Social Security and Other Social Organizations | 26 092.00 | 26 092.00 | | 26 092.00 |
UT Other financial assets | 1 716.00 | 1 716.00 | | 1 716.00 |
UX Other trade receivables | 18 764.00 | 18 764.00 | | 18 764.00 |
VA Doubtful or disputed receivables | 14 885.00 | 14 885.00 | | 14 885.00 |
VB VAT | 4 968.00 | 4 968.00 | | 4 968.00 |
VG Loans with a maturity of up to one year at origin | 45 930.00 | 45 930.00 | | 45 930.00 |
VH Loans with a maturity of more than one year at origin | 47 256.00 | 17 145.00 | 30 112.00 | 47 256.00 |
VI Group and Associates | 552.00 | 552.00 | | 552.00 |
VK Loans repaid during the year | 16 735.00 | | | 16 735.00 |
VM Income taxes | 18 138.00 | 18 138.00 | | 18 138.00 |
VP Miscellaneous | 1 762.00 | 1 762.00 | | 1 762.00 |
VQ Other Taxes, Duties, and Similar Debts | 581.00 | 581.00 | | 581.00 |
VS Prepaid expenses | 25 093.00 | 25 093.00 | | 25 093.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 85 325.00 | 85 325.00 | | 85 325.00 |
VW VAT | 11 871.00 | 11 871.00 | | 11 871.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 357 428.00 | 327 316.00 | 30 112.00 | 357 428.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 8 782.00 | 8 015.00 | | 8 782.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 893.00 | 6 119.00 | | 4 893.00 |
ST Other accounts | 177 333.00 | 167 680.00 | | 177 333.00 |
XQ Rental, rental and co-ownership charges | 32 864.00 | 31 626.00 | | 32 864.00 |
YQ Equipment leasing commitment | 50 035.00 | 5 204.00 | | 50 035.00 |
YT Subcontracting | | 632.00 | | |
YU External personnel | | 3 757.00 | | |
YW Business tax | 2 421.00 | 2 489.00 | | 2 421.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 11 203.00 | 10 504.00 | | 11 203.00 |
YY Amount of VAT collected | 374 057.00 | 365 853.00 | | 374 057.00 |
YZ Total deductible VAT on goods and services | 190 943.00 | 268 314.00 | | 190 943.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 215 089.00 | 209 815.00 | | 215 089.00 |
